[TRC] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.86%
YoY- -4.32%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 425,590 403,208 411,592 686,542 672,388 349,156 208,522 12.61%
PBT 10,638 21,584 31,812 57,002 60,646 44,998 10,652 -0.02%
Tax -8,696 -4,768 -10,686 -13,780 -15,472 -11,588 -4,316 12.37%
NP 1,942 16,816 21,126 43,222 45,174 33,410 6,336 -17.87%
-
NP to SH 1,942 16,816 21,126 43,222 45,174 33,410 6,336 -17.87%
-
Tax Rate 81.74% 22.09% 33.59% 24.17% 25.51% 25.75% 40.52% -
Total Cost 423,648 386,392 390,466 643,320 627,214 315,746 202,186 13.10%
-
Net Worth 305,171 305,745 297,736 288,146 228,673 193,344 124,688 16.07%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 40,947 - - - -
Div Payout % - - - 94.74% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 305,171 305,745 297,736 288,146 228,673 193,344 124,688 16.07%
NOSH 462,380 191,090 189,640 189,570 147,531 128,896 92,361 30.76%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.46% 4.17% 5.13% 6.30% 6.72% 9.57% 3.04% -
ROE 0.64% 5.50% 7.10% 15.00% 19.75% 17.28% 5.08% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 92.04 211.00 217.04 362.16 455.76 270.88 225.77 -13.87%
EPS 0.42 8.80 11.14 22.80 30.62 25.92 6.86 -37.19%
DPS 0.00 0.00 0.00 21.60 0.00 0.00 0.00 -
NAPS 0.66 1.60 1.57 1.52 1.55 1.50 1.35 -11.23%
Adjusted Per Share Value based on latest NOSH - 189,439
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 88.57 83.91 85.66 142.88 139.94 72.67 43.40 12.61%
EPS 0.40 3.50 4.40 9.00 9.40 6.95 1.32 -18.02%
DPS 0.00 0.00 0.00 8.52 0.00 0.00 0.00 -
NAPS 0.6351 0.6363 0.6196 0.5997 0.4759 0.4024 0.2595 16.07%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.62 0.72 0.48 0.53 0.67 0.68 0.48 -
P/RPS 0.67 0.34 0.22 0.15 0.15 0.25 0.21 21.31%
P/EPS 147.62 8.18 4.31 2.32 2.19 2.62 7.00 66.13%
EY 0.68 12.22 23.21 43.02 45.70 38.12 14.29 -39.77%
DY 0.00 0.00 0.00 40.75 0.00 0.00 0.00 -
P/NAPS 0.94 0.45 0.31 0.35 0.43 0.45 0.36 17.32%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 25/08/10 27/08/09 28/08/08 23/08/07 29/08/06 -
Price 0.62 0.59 0.42 0.60 0.56 0.72 0.47 -
P/RPS 0.67 0.28 0.19 0.17 0.12 0.27 0.21 21.31%
P/EPS 147.62 6.70 3.77 2.63 1.83 2.78 6.85 66.73%
EY 0.68 14.92 26.52 38.00 54.68 36.00 14.60 -39.98%
DY 0.00 0.00 0.00 36.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.37 0.27 0.39 0.36 0.48 0.35 17.88%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment